Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.22% first-year return on $51,453 initial cash invested.
10.22%
Cash On Cash
10.65%
Cap Rate
1.59
DSCR
$2,168
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $1,730 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,168
Total Expenses
$1,730
Mortgage P&I
41%
$889
Property Taxes
2%
$48
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238